1.083
RevenueNT$B
1.824
1.880
1.910
1.972
2.055
2.055
2.098
2.154
2.168
2.232
1.108
1.66%
2.17%
88
2.77
Revenue growth%
11.88
10.33
13.25
14.93
14.58
14.80
12.74
14.74
14.29
12.78
24.14
14.29
13.77
95
29.85
Gross margin%
2.79
4.13
4.10
6.03
8.68
10.50
10.16
10.00
12.73
13.40
29.05
10.50
9.34
8
16.22
Operating margin%
26.58
29.08
26.65
26.29
28.02
29.96
32.80
31.12
32.91
34.75
15.55
32.80
29.52
8
27.27
Net margin%
2.11
2.48
4.81
5.46
2.54
3.39
1.44
3.44
0.72
0.91
29.99
1.44
2.51
73
18.72
P/E ratio (avg)x
42.82
41.30
44.74
43.32
38.10
32.89
34.79
36.22
34.11
31.43
26.53
34.11
37.16
54
20.06
EV/EBITx
21.20
20.57
21.00
23.51
25.65
24.24
27.51
28.78
31.73
32.04
26.32
28.78
24.94
27
4.15
FCF yield (avg)%
24.29
26.75
26.62
28.16
26.14
23.37
21.84
22.25
22.74
19.96
19.94
22.25
23.83
61
21.93
FCF margin%
25.79
28.36
30.19
28.66
27.62
25.22
24.38
24.42
23.50
22.32
18.64
24.38
25.51
18
1.255
FCF / Net incomex
0.572
0.539
0.587
0.682
0.742
0.784
0.747
0.761
0.853
0.861
1.013
0.784
0.744
80
10.43
ROIC%
13.03
15.72
18.42
21.00
21.79
19.87
18.93
21.74
22.25
23.55
28.55
21.74
20.43
31
20.22
Return on equity%
7.14
7.54
7.59
7.04
9.57
8.13
5.93
6.14
6.35
7.19
12.70
6.35
7.17
62
24.00
Return on assets%
21.86
24.74
25.58
22.72
23.99
26.39
27.57
26.91
29.57
28.35
4.92
27.57
25.99
70
1.77
EPSNT$
3.95
3.78
3.50
3.81
3.51
3.21
3.25
3.46
3.03
3.02
1.86
(2.94%)
(2.52%)
—
28.16
EPS growth%
27.35
25.33
27.26
27.53
28.87
26.95
24.19
24.80
24.35
22.84
12.05
24.35
26.14
55
3.25
Bookvalue per shNT$
1.83
1.86
1.70
1.47
1.55
1.55
1.51
1.64
1.52
1.47
0.97
(1.03%)
(1.68%)
—
3.60
FCF per shareNT$
3.84
3.54
3.60
4.06
4.53
4.85
5.42
6.20
7.11
6.96
2.69
8.95%
6.41%
—
2.86
Dividend per shNT$
1.51
1.70
1.63
1.67
1.92
2.18
2.32
2.51
2.63
2.92
4.55
8.69%
7.41%
—
29.97
Div yield (avg)%
27.37
25.82
23.93
21.77
18.97
19.06
21.19
21.28
21.69
21.95
12.24
21.28
21.73
62
16.24
Payout ratio%
22.11
24.56
23.14
22.24
22.04
21.57
19.27
17.06
14.45
17.38
3.28
17.38
21.80
50
97.08
Shares (diluted)M
194.0
191.9
215.1
223.6
263.9
284.5
317.3
348.4
345.3
363.5
102.3
6.62%
7.98%
84
28.92
Buyback yield%
19.65
16.84
19.00
17.10
15.38
13.51
13.53
12.29
9.69
11.96
8.62
12.29
14.45
30
1.565
D/E ratiox
0.845
0.796
0.856
0.926
0.962
0.878
0.923
0.936
0.976
1.022
1.681
0.936
0.924
31
743.2
Enterprise valueNT$M
341.4
399.2
436.9
458.6
495.9
551.2
602.1
708.5
805.7
853.6
989.9
11.47%
10.50%
46
0.268
LT debtNT$B
1.588
1.790
1.866
2.139
2.205
2.616
2.877
2.870
3.055
3.419
0.254
9.17%
8.17%
38
Cost of revenue
2.02%
0.99×
Operating expenses
2.83%
1.07×